Income Breakdown
| TV Revenue | $9.3M |
| TV Placement Bonus | $2.2M |
| Matchday Revenue | $0 |
| Sponsorship | $465K |
| Merchandising | $4.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $11.3M |
| Staff Wages | $31K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$16.8M |
$13.8M |
$3.0M |
$430.5M |
| Aug 2038 |
$16.8M |
$10.8M |
$6.1M |
$430.7M |
| Jul 2038 |
$16.8M |
$11.7M |
$5.1M |
$427.8M |
| Jun 2038 |
$33.3M |
$11.5M |
$21.8M |
$424.5M |
| May 2038 |
$17.9M |
$13.4M |
$4.5M |
$404.8M |
| Apr 2038 |
$19.0M |
$14.5M |
$4.5M |
$402.1M |
| Mar 2038 |
$20.0M |
$14.7M |
$5.3M |
$399.4M |
| Feb 2038 |
$19.4M |
$17.4M |
$1.9M |
$395.9M |
| Jan 2038 |
$20.0M |
$14.9M |
$5.0M |
$395.7M |
| Dec 2037 |
$17.9M |
$17.2M |
$666K |
$392.5M |
| Nov 2037 |
$17.1M |
$16.6M |
$499K |
$393.7M |
| Oct 2037 |
$14.8M |
$13.8M |
$965K |
$395.3M |